For saleSingle family
$315,000
1007 11th Ave NE
Rochester MN 55906
5 beds, 2 baths, 2,012 sqft
1007 11th Ave NE is a 5 beds, 2 baths, 2,012 sqft single family home for sale at $315,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,575/mo and returns $366/mo a month at a 7.9% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,575/mo
- Monthly cash flow
- $366/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 7.0%
- Max offer
- $308,500
Offer ≤ $308,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.